Regulatory Burdens And Commoditization Will Sap Long-Term Profitability

AnalystLowTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

16 Jul 25

Updated

28 Aug 25

AnalystLowTarget's Fair Value

DKK 82.00

36.6% overvalued

28 Aug

DKK 112.05

-29.4%

-3.4%

-29.4%

-3.4%

Author's Valuation

DKK 82.0

36.6% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

DKK 82.0

36.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.44%

Consumer Durables revenue growth rate

0.21%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.86%

Calculation

DKK 1.26b

Earnings '28

11.82x

PE Ratio '28

DKK 14.92b

Market Cap '28

DKK 14.92b

Market Cap '28

145.61m

No. shares '28

DKK 102.47

Share Price '28

DKK 102.47 Share Price '28

Discounted to 2025 @ 7.86% p.a.

DKK 81.66

Fair Value '25